v3.26.1
Consolidated Balance Sheets
Dec. 31, 2025
HKD ($)
Dec. 31, 2025
USD ($)
Dec. 31, 2024
HKD ($)
Current assets      
Cash and cash equivalents $ 54,709,136 $ 7,029,041 $ 13,846,932
Accounts receivable, net 22,582,802 2,901,443 18,861,496
Prepayments and other current assets, net 7,884,721 1,013,031 9,639,568
Tax recoverable 93,358
Total current assets 85,176,659 10,943,515 42,441,354
Non-current assets      
Property and equipment, net 634,678 81,544 297,238
Right-of-use assets, net 19,925,105 2,559,982 6,476,145
Deferred tax assets, net 941,459 120,958 850,181
Long-term rental and utility deposits, net 5,986,489 769,145 6,982,110
Prepayments - non-current 3,356,822 431,285
Total non-current assets 30,844,553 3,962,914 14,605,674
TOTAL ASSETS 116,021,212 14,906,429 57,047,028
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Bank borrowings 8,081,222 1,038,277 8,871,262
Accounts payable 10,804,921 1,388,218 8,590,750
Contract liabilities 13,039,765 1,675,352 8,280,290
Advances from customers 5,812,398 746,778 451,000
Accruals and other payables 3,667,430 471,192 2,898,865
Operating lease liabilities 10,013,131 1,286,489 2,836,343
Income tax payable 1,697,670 218,117
Total current liabilities 54,087,751 6,949,205 43,504,073
Non-current liabilities      
Operating lease liabilities – non-current 10,495,629 1,348,481 3,639,802
Total non-current liabilities 10,495,629 1,348,481 3,639,802
TOTAL LIABILITIES 64,583,380 8,297,686 47,143,875
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS’ EQUITY      
Additional paid-in capital 41,376,047 5,316,003 5,031,196
Retained earnings 10,499,726 1,349,007 5,222,366
Accumulated other comprehensive losses (437,941) (56,267) (350,409)
TOTAL SHAREHOLDERS’ EQUITY 51,437,832 6,608,743 9,903,153
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 116,021,212 14,906,429 57,047,028
Class A Ordinary Shares      
SHAREHOLDERS’ EQUITY      
Ordinary shares, value [1]
Class B Ordinary Shares      
SHAREHOLDERS’ EQUITY      
Ordinary shares, value
Related Party      
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Accounts payable – related party 16,568
Amount due to related parties $ 971,214 $ 124,782 $ 11,558,995
[1] Giving retroactive effect to a share consolidation ratio of 12-to-1 on January 15, 2026.